|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 102.90 HKD | -2.46% |
|
-2.74% | -44.68% |
| 05-21 | NetEase's Q1 Profit Rises on Higher Games Revenue | MT |
| 05-21 | NetEase Cloud Music's Revenue Climbs 6.6% in Q1 | MT |
Company Valuation: NetEase Cloud Music Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,573 | 14,527 | 17,458 | 23,222 | 36,362 | 18,747 | - | - |
| Change | - | -45.33% | 20.17% | 33.02% | 56.59% | -48.44% | - | - |
| Enterprise Value (EV) 1 | 26,573 | 5,464 | 8,008 | 13,078 | 24,225 | 4,050 | 1,705 | -420.3 |
| Change | - | -79.44% | 46.56% | 63.31% | 85.24% | -83.28% | -57.89% | -124.64% |
| P/E | -8.03x | -64.7x | 23.5x | 14.5x | 13x | 9.32x | 8.34x | 7.65x |
| PBR | 3.6x | 1.83x | 2.07x | 2.23x | 2.74x | 1.25x | 1.09x | 0.96x |
| PEG | - | 0.7x | -0x | 0x | 0.2x | -0.4x | 0.7x | 0.85x |
| Capitalization / Revenue | 3.8x | 1.62x | 2.22x | 2.92x | 4.69x | 2.22x | 2.04x | 1.9x |
| EV / Revenue | 3.8x | 0.61x | 1.02x | 1.64x | 3.12x | 0.48x | 0.19x | -0.04x |
| EV / EBITDA | -20x | -15.1x | 23.1x | 11x | 14.8x | 2.18x | 0.77x | -0.17x |
| EV / EBIT | -19.7x | -14.2x | 24.3x | 11.2x | 14.9x | 2.18x | 0.79x | -0.18x |
| EV / FCF | - | 3.01x | 43.6x | 7.38x | 15.1x | 1.9x | 0.73x | -0.17x |
| FCF Yield | - | 33.3% | 2.29% | 13.5% | 6.63% | 52.6% | 138% | -605% |
| Dividend per Share 2 | - | - | - | - | - | - | 1.113 | 3.45 |
| Rate of return | - | - | - | - | - | - | 1.25% | 3.87% |
| EPS 2 | -15.92 | -1.06 | 3.47 | 7.4 | 12.87 | 9.561 | 10.69 | 11.65 |
| Distribution rate | - | - | - | - | - | - | 10.4% | 29.6% |
| Net sales 1 | 6,998 | 8,992 | 7,867 | 7,950 | 7,759 | 8,459 | 9,196 | 9,864 |
| EBITDA 1 | -1,332 | -362 | 346.7 | 1,186 | 1,633 | 1,854 | 2,215 | 2,421 |
| EBIT 1 | -1,347 | -384.5 | 330.2 | 1,171 | 1,622 | 1,854 | 2,149 | 2,385 |
| Net income 1 | -2,056 | -221.5 | 734.2 | 1,562 | 2,748 | 2,068 | 2,277 | 2,502 |
| Net Debt 1 | - | -9,063 | -9,450 | -10,144 | -12,137 | -14,697 | -17,042 | -19,167 |
| Reference price 2 | 127.90 | 68.55 | 81.47 | 107.31 | 167.14 | 89.13 | 89.13 | 89.13 |
| Nbr of stocks (in thousands) | 207,757 | 211,906 | 214,289 | 216,391 | 217,549 | 210,330 | - | - |
| Announcement Date | 24/3/22 | 23/2/23 | 29/2/24 | 20/2/25 | 11/2/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.32x | 0.48x | 2.18x | -.--% | 2.76B | |
| 21.41x | 2.69x | 12.53x | 3.04% | 38.38B | |
| 35.44x | 1.72x | 17.71x | 0.38% | 5.33B | |
| 13.28x | 1.44x | 6.65x | 1.47% | 1.1B | |
| 11.34x | 0.78x | 3.79x | 2.33% | 1.05B | |
| 9.43x | - | - | - | 147M | |
| -8.74x | - | - | - | 86.22M | |
| 7.62x | -0.03x | -0.34x | - | 50.59M | |
| Average | 12.39x | 1.18x | 7.09x | 1.44% | 6.11B | |
| Weighted average by Cap. | 21.76x | 2.39x | 12.18x | 2.52% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 9899 Stock
- Valuation NetEase Cloud Music Inc.
Select your edition
All financial news and data tailored to specific country editions
